Abridged Translation: The report is not audited and this translation is an abridged version prepared based on the statutory format in Japan for reference purpose only. If there is any discrepancy between this translation and the original Japanese version, the Japanese shall prevail. Consolidated Financial Results for the Three Months Ended June 30, 2018 Company name: CHIYODA CORPORATION Listing: First Section of the Tokyo Stock Exchange Stock code: 6366 URL: http://www.chiyodacorp.com/ Representative: Masaji Santo, President & CEO Inquiries: Masaru Akiyama, GM, Accounting Department TEL: +81-45-225-7745 Scheduled date to file Quarterly Report: August 8, 2018 Preparation of Quarterly Supplementary Explanation Material: Yes Quarterly Financial Results Presentation Held: Yes (for Analysts and Institutional Investors) August 8, 2018 (Millions of yen with fractional amounts discarded, unless otherwise noted) 1. Consolidated performance for the three months ended June 30, 2018 (1) Consolidated operating results (Percentages indicate year-on-year changes) Revenue Operating income Ordinary income Profit attributable to owners of parent Millions of yen % Millions of yen % Millions of yen % Millions of yen % For the three months ended June 30, 2018 93,626 (20.6) (3,376) - (3,163) - (3,702) - For the three months ended June 30, 2017 117,858 (11.8) 584 (83.4) 996 (88.8) 165 (95.5) Note: Comprehensive Income: the three months ended June 30, 2018: (4,976) million yen / (-)% the three months ended June 30, 2017: (542) million yen / (-)% For the three months ended June 30, 2018 For the three months ended June 30, 2017 Net income per share Yen Fully diluted net income per share (14.30) - 0.64 - Yen (2) Consolidated financial position Total assets Net assets Equity ratio Millions of yen Millions of yen % As of June 30, 2018 393,049 152,358 38.3 As of March 31, 2018 420,337 159,418 37.5 Reference: Equity As of June 30, 2018: 150,502 million yen As of March 31, 2018: 157,557 million yen 2. Cash dividends Cash dividends per share Record date First quarter Second quarter Third quarter Fiscal year-end Annual Yen Yen Yen Yen Yen Fiscal year ended March 31, 2018 - - - 7.50 7.50 Fiscal year ending March 31, 2019 - Fiscal year ending March 31, 2019 (Forecast) - - 7.50 7.50 Note: Revision to the latest forecast announcement 2018: None
3. Consolidated earnings forecasts for the fiscal year ending March 31, 2019 (from April 1, 2018 to March 31, 2019) (Percentages indicate year-on-year changes) Profit attributable to Net income Revenue Operating income Ordinary income owners of parent per share Millions of yen % Millions of yen % Millions of yen % Millions of yen % Yen Fiscal year ending 400,000 (21.7) 11,500-12,500-6,500 0.8 25.10 March 31, 2019 Note: Revision to the latest forecast announcement 2018: None 4. Others (1) Changes in Significant Subsidiaries during the Period (changes in specified subsidiaries accompanying changes in the scope of consolidation): None (2) Adoption of Specified Accounting Methods for the Preparation of Quarterly Consolidated Financial Statements: None (3) Changes in Accounting Policies and Accounting Estimates / Restatements a. Changes in accounting policies due to revisions of accounting standards, etc.: Yes b. Changes in accounting policies other than a. above: None c. Changes in accounting estimates: None d. Restatements: None (4) Number of issued shares (common stock) a. Total number of issued shares at the end of the period (including treasury stock) As of June 30, 2018 260,324,529 shares As of March 31, 2018 260,324,529 shares b. Number of treasury stock at the end of the period As of June 30, 2018 1,356,923 shares As of March 31, 2018 1,356,873 shares c. Average number of shares during the period For the three months ended June 30, 2018 258,967,640 shares For the three months ended June 30, 2017 258,971,855 shares *Presentation of Implementation Status of Quarterly Review Procedure The review procedure of quarterly financial statements based on the Financial Instruments and Exchange Law has not been completed at the time of the disclosure of these Consolidated Financial Statements. *Proper use of earnings forecasts, and other special directions The forward-looking statements, including earnings forecasts, contained in these materials are based on information currently available to the Company and on certain assumptions deemed to be reasonable. Actual business and other results may differ substantially due to a number of factors.
Table of Contents for the appendices 1. Qualitative Information Related to Consolidated Performance... 2 (1) Qualitative Information on Business Performance... 2 (2) Financial Information on Business Performance... 3 (3) Outlook for the Next Fiscal Year... 3 2. Consolidated quarterly financial statements... 4 (1) Consolidated balance sheets... 4 (2) Consolidated statement of income and comprehensive income... 6 (3) Notes on Consolidated Quarterly Financial Statements... 7 3. Production, Contracts and Revenue... 8 1
1. Qualitative Information Related to Consolidated Performance (1) Qualitative Information on Business Performance In the first quarter of this fiscal year, the price of oil has stayed within a range of approximately $60-70 per barrel. In the liquefied natural gas (LNG) business, the Company is starting to see customers consider final investment decisions for new large-scale projects, reflecting consistent LNG demand, especially from China. Accordingly, Chiyoda has continued to implement large-scale projects in the core LNG business and has been actively involved in front-end engineering and design work (FEED) for the Qatar expansion project. Concurrently, the Company has been implementing the structural reforms and growth strategy detailed in the medium term management plan Mirai Engineering - A Grand Opportunity for the Future. This plan includes expansion into new markets including renewable energy and life sciences, and a more sophisticated business model leveraging big data and AI technology. On consolidated basis, for the fiscal year ending March 31, 2019, New Orders amounted to 77,285 million yen (up 103.7% YoY), Backlog to 624,866 million yen (down 4.4% YoY) and Revenues to 93,626 million yen (down 20.6% YoY).Operating loss came to 3,376 million yen (compared with previous quarter s consolidated operating income of 584 million yen), Ordinary loss amounted to 3,163 million yen (compared with previous quarter s consolidated ordinary income of 996 million yen) and Profit attributable to owners of parent came down to 3,702 million yen (compared with previous quarter s consolidated profit attribute to owners of parent of 165 million yen). Losses are mainly due to an increase in incremental construction costs at an ongoing LNG project in the U.S. The summary of activities in the engineering business; reportable segments below: Energy LNG Plant/ Gas Related Work Overseas LNG Plants: Chiyoda is executing Engineering, Procurement and Construction (EPC) work for projects in Australia, the US, Russia and Indonesia; Pre-contract work is being conducted on a LNG project in Mozambique as the prime EPC contractor; FEED work is underway for an expansion project in Qatar adding 7.8 million tons per year in 3 trains; In the US, Chiyoda is bidding for new LNG projects; Other Gas Related Work: In Qatar, the Group is currently executing a EPC contract for a Helium Extraction Unit Facility; in addition a Group Company in Qatar is engaged in long-term EPCm contracts as renovation and modification work on LNG and gas processing plants previously built by the Company. Japan Renovation and modification projects are underway for previously built LNG-receiving terminals, and for seismic upgrades of facilities under the Basic Act for National Resilience. Offshore and Upstream: A group company has won a conceptual design contract for sub-sea gas field for gas field exploration in Indonesia. A Joint project between Xodus Group Ltd. (a Chiyoda affiliate) and Subsea 7 SA is underway and Chiyoda will stay focused on floating LNG/gas processing facilities as one of its priority business areas. Refinery/Petrochemical/Metal Overseas A group company is executing Engineering, Procurement, Construction and Commissioning (EPCC) activities for a Residue Fluid Catalytic Cracking (RFCC) project in Malaysia. Also in Malaysia, EPC activities on a petrochemical tank terminal are ongoing, further a group company based in Southeast Asia, is engaged in project management for refinery, petrochemical and downstream opportunities elsewhere in Asia. 2
Japan Chiyoda has won contracts to optimize refinery facilities and EPC operations business related to the manufacturing of high- performance materials; Focus on EPC operations for renovation and upgrades of existing facilities (Basic Act for National Resilience); Improvement of energy efficiency in existing petrochemical production and other facilities. Environment Pharmaceutical/Biochemistry/General Chemistry Japan Chiyoda has developed cutting edge, injection production facilities for high-potency pharmacologically active agents; EPC work in progress for production facilities of middle molecule, Active Pharmaceutical Ingredients (APIs). Environment/New Energy/Infrastructure Overseas The Group is completing EPC projects for new international airports in Mongolia and Bohol, Philippines. Further, Chiyoda plans to introduce the Chiyoda Thoroughbred 121 (CT - 121) Process to flue gas desulfurization facilities at existing coal-fired plants in India; In Dubai, UAE, a demonstration project of a vegetable growing facility using artificial light was recently completed and will be introduced at commercial facilities elsewhere in the Middle East and Russia. Japan EPC work on flue gas desulfurization facilities at existing coal-fired plants; demonstration facilities for CO2 separation units; photovoltaic (mega solar) facilities and factories and research facilities complying with the latest food hygiene standards are currently being executed. Further in the New Energy business field a demonstration plant for producing bio-jet and diesel fuels is scheduled to be completed this fiscal year. Work is underway on a demonstration project commercializing a hydrogen supply chain, through the Advanced Hydrogen Energy Chain Association for Technology Development, an organization established jointly established with Mitsubishi Corporation, Mitsui & Co., Ltd. and Nippon Yusen (NYK Line). Digital Technology The Company has launched projects using AI technologies to improve plant productivity in a tie-up agreement with GRID Inc. Under these initiatives, Chiyoda has signed a memorandum of understanding with Abu Dhabi Gas Liquefaction Co. (UAE) to provide state-of-the-art digital technologies for its LNG Plant. (2) Financial Information on Business Performance This section is not translated. (3) Outlook for the Next Fiscal Year Same as released on May 11, 2018. 3
2. Consolidated quarterly financial statements (1) Consolidated balance sheets (Millions of yen) As of March 31, 2018 As of June 30, 2018 Assets Current assets Cash and deposits 96,008 78,224 Notes receivable, accounts receivable from completed construction contracts 76,884 67,640 Securities 7,999 7,999 Costs on uncompleted construction contracts 15,916 12,093 Accounts receivable - other 41,967 40,329 Jointly controlled assets of joint venture 131,374 137,486 Other 5,563 6,011 Allowance for doubtful accounts 1,245 1,245 Total current assets 374,470 348,540 Non-current assets Property, plant and equipment Buildings and structures, net 6,010 5,882 Land 4,952 4,952 Other, net 1,108 1,058 Total property, plant and equipment 12,071 11,893 Intangible assets 5,718 5,611 Investments and other assets Investment securities 7,681 7,686 Deferred tax assets 11,908 11,401 Other 8,672 8,093 Allowance for doubtful accounts 185 175 Total investments and other assets 28,077 27,004 Total non-current assets 45,867 44,509 Total assets 420,337 393,049 4
(Millions of yen) As of March 31, 2018 As of June 30, 2018 Liabilities Current liabilities Notes payable, accounts payable for construction contracts 147,654 132,191 Income taxes payable 894 321 Advances received on uncompleted construction contracts Provision for warranties for completed construction 76,294 73,554 419 360 Provision for loss on construction contracts 3,288 3,183 Provision for bonuses 3,887 1,533 Other 15,408 11,624 Total current liabilities 247,847 222,768 Non-current liabilities Long-term loans payable 10,000 15,000 Provision 344 344 Net defined benefit liability 1,176 1,183 Other 1,550 1,394 Total non-current liabilities 13,071 17,922 Total liabilities 260,918 240,691 Net assets Shareholders' equity Capital stock 43,396 43,396 Capital surplus 37,112 37,112 Retained earnings 77,024 71,289 Treasury shares 1,434 1,434 Total shareholders' equity 156,099 150,364 Accumulated other comprehensive income Valuation difference on available-for-sale securities 64 47 Deferred gains or losses on hedges 1,778 218 Foreign currency translation adjustment 2,159 686 Remeasurements of defined benefit plans 1,013 995 Total accumulated other comprehensive income 1,458 138 Non-controlling interests 1,861 1,856 Total net assets 159,418 152,358 Total liabilities and net assets 420,337 393,049 5
(2) Consolidated statement of income and comprehensive income (Consolidated statement of income) Three months ended June 30, 2017 Three months ended June 30, 2018 (Millions of yen) Net sales of completed construction contracts 117,858 93,626 Cost of sales of completed construction contracts 112,402 92,766 Gross profit on completed construction contracts 5,455 860 Selling, general and administrative expenses 4,871 4,237 Operating profit (loss) 584 3,376 Non-operating income Interest income 546 631 Dividend income 79 80 Share of profit of entities accounted for using equity method 43 24 Other 53 39 Total non-operating income 722 775 Non-operating expenses Interest expenses 50 56 Foreign exchange losses 150 488 Other 108 17 Total non-operating expenses 310 562 Ordinary profit (loss) 996 3,163 Profit (loss) before income taxes 996 3,163 Income taxes - current 2,238 864 Income taxes - deferred 1,443 322 Total income taxes 795 542 Profit (loss) 200 3,706 Profit (loss) attributable to non-controlling interests 35 4 Profit (loss) attributable to owners of parent 165 3,702 6
(Millions of yen) Three months ended June 30, 2017 Three months ended June 30, 2018 Profit (loss) 200 3,706 Other comprehensive income Valuation difference on available-for-sale securities 86 16 Deferred gains or losses on hedges 207 1,559 Foreign currency translation adjustment 1,317 2,684 Remeasurements of defined benefit plans, net of tax 38 17 Share of other comprehensive income of entities accounted for using equity method 413 110 Total other comprehensive income 743 1,269 Comprehensive income 542 4,976 Comprehensive income attributable to Comprehensive income attributable to owners of parent 553 5,022 Comprehensive income attributable to noncontrolling interests 10 46 (3) Notes on Consolidated Quarterly Financial Statements (Notes on Assumptions for a Going Concern) None (Notes on Significant Changes in the Amount of Shareholders Equity, if Applicable) None (Changes in accounting policies) The Company has applied IFRS 9, Financial Instruments and 15, Revenue from Contracts with Customers, from the first quarter of the fiscal year ending March 31, 2019. The effects this change will have on business performance are minor. 7
3. Production, Contracts and Revenue Engineering LNG Plant Gas Development/ Processing/Receiving Refinery/Petrochemical/ Metal Pharmaceutical/Biochemistry/ Chemical Environment/New Energy/ Infrastructure Others Other Business Total Domestic (Millions of yen) Apr. 1, 2017-Jun. 30, 2017 Apr. 1, 2018-Jun. 30, 2018 New contracts 37,144 (97.9%) 17,920 (47.2%) 828 (2.2%) 11,155 (29.4%) 1,689 (4.5%) 4,393 (11.6%) 1,156 (3.0%) 801 (2.1%) 37,946 17,226 (45.4%) Revenue 117,056 (99.3%) 90,164 (76.5%) 3,121 (2.7%) 9,289 (7.9%) 4,974 (4.2%) 7,354 (6.2%) 2,141 (1.8%) 801 (0.7%) 117,858 20,203 (17.1%) Backlog of contracts 783,283 518,266 (66.2% 9,212 (1.2% 156,861 (20.0% 32,026 (4.1% 60,418 - (-) (7.7% 6,498 (0.8% 783,283 (100.0% 118,960 (15.2% New contracts 76,482 (99.0%) 9,964 (12.9%) 2,115 (2.7%) 25,836 (33.4%) 2,221 (2.9%) 34,665 (44.9%) 1,679 (2.2%) 802 (1.0%) 77,285 64,987 (84.1%) Revenue 92,823 (99.1%) 73,027 (78.0%) 186 (0.2%) 7,681 (8.2%) 6,055 (6.5%) 4,627 (4.9%) 1,243 (1.3%) 802 (0.9%) 93,626 15,740 (16.8%) Backlog of contracts 624,866 276,976 (44.3%) 6,302 (1.0%) 173,022 (27.7%) 32,273 (5.2%) 126,626 (20.3%) 9,665 (1.5%) - (-) 624,866 212,375 (34.0%) 20,719 97,654 664,322 12,297 77,886 412,491 Overseas (54.6%) (82.9%) (84.8% (15.9%) (83.2%) (66.0%) Note1: The backlog of contracts for the three months ended June 30, 2018 includes a decrease due to changes in construction contracts acquired in prior fiscal years, and an increase due to foreign exchange translation adjustments. Note2: The total amount of the above table does not include consumption tax. 8